Loading...
XAMSBFIT
Market cap1.48bUSD
Dec 20, Last price  
21.46EUR
1D
0.47%
1Q
-3.77%
Jan 2017
33.87%
IPO
57.22%
Name

Basic-Fit

Chart & Performance

D1W1MN
XAMS:BFIT chart
P/E
—
P/S
1.35
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
3.84%
Rev. gr., 5y
21.12%
Revenues
1.05b
+31.80%
0162,069,000202,222,000258,561,000325,831,000401,784,000515,159,000376,811,000340,746,000794,571,0001,047,247,000
Net income
-3m
L-27.34%
-6,858,000-22,507,000-22,965,000-32,373,00011,127,00017,594,00011,048,000-125,188,000-150,048,000-3,687,000-2,679,000
CFO
490m
+31.61%
-1,934,00029,410,00051,916,00033,165,00095,966,000117,933,000229,910,000100,919,00074,475,000372,644,000490,453,000
Earnings
Jan 16, 2025

Profile

Basic-Fit N.V. operates fitness clubs. As of March 9, 2022, it operated 223 clubs in the Netherlands, 207 clubs in Belgium, 10 clubs in Luxembourg, 578 clubs in France, and 63 clubs in Spain. The company was founded in 1984 and is headquartered in Hoofddorp, the Netherlands.
URL
https://www.basic-fit.com/
IPO date
Jun 10, 2016
Employees
7,564
Domiciled in
NL
Incorporated in
NL

Valuation

Title
EUR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
1,047,247
31.80%
794,571
133.19%
340,746
-9.57%
Cost of revenue
735,184
105,480
59,620
Unusual Expense (Income)
NOPBT
312,063
689,091
281,126
NOPBT Margin
29.80%
86.72%
82.50%
Operating Taxes
963
546
(51,304)
Tax Rate
0.31%
0.08%
NOPAT
311,100
688,545
332,430
Net income
(2,679)
-27.34%
(3,687)
-97.54%
(150,048)
19.86%
Dividends
Dividend yield
Proceeds from repurchase of equity
(441)
(1,528)
204,000
BB yield
0.02%
0.09%
-7.58%
Debt
Debt current
272,021
229,786
296,364
Long-term debt
3,921,806
3,470,403
2,931,910
Deferred revenue
48,720
Other long-term liabilities
55,811
1,285
1,195
Net debt
4,122,143
3,647,943
3,151,595
Cash flow
Cash from operating activities
490,453
372,644
74,475
CAPEX
(322,331)
(279,178)
(177,955)
Cash from investing activities
(330,514)
(286,180)
(178,114)
Cash from financing activities
(132,515)
(113,058)
103,337
FCF
(5,688)
404,759
141,276
Balance
Cash
72,703
43,305
69,899
Long term investments
(1,019)
8,941
6,780
Excess cash
19,322
12,517
59,642
Stockholders' equity
(335,270)
(285,131)
(279,944)
Invested Capital
3,280,852
2,898,284
2,607,881
ROIC
10.07%
25.01%
13.59%
ROCE
10.59%
26.37%
12.08%
EV
Common stock shares outstanding
66,000
66,000
64,077
Price
28.16
15.03%
24.48
-41.71%
42.00
40.00%
Market cap
1,858,560
15.03%
1,615,680
-39.96%
2,691,222
55.71%
EV
5,980,703
5,263,623
5,842,817
EBITDA
701,721
1,020,480
564,895
EV/EBITDA
8.52
5.16
10.34
Interest
85,896
61,179
56,740
Interest/NOPBT
27.53%
8.88%
20.18%